Biggest changeGross profit for our business segments were as follows: Year Ended December 31, 2024 2023 % Change (Dollars in millions, except per barrel data) Gross profit by segment: Specialty Products and Solutions: Gross profit $ 189.0 $ 402.2 (53.0) % Percentage of sales 6.8 % 14.0 % (7.2) % Specialty Products and Solutions gross profit per barrel $ 8.26 $ 18.73 (55.9) % Montana/Renewables: Gross profit (loss) $ (53.5) $ (32.6) 64.1 % Percentage of sales (5.0) % (3.3) % (1.7) % Montana/Renewables gross profit (loss) per barrel $ (6.14) $ (4.56) 34.6 % Performance Brands: Gross profit $ 95.3 $ 82.1 16.1 % Percentage of sales 28.4 % 26.5 % 1.9 % Performance Brands gross profit per barrel $ 152.24 $ 160.35 (5.1) % Total gross profit $ 230.8 $ 451.7 (48.9) % Percentage of sales 5.5 % 10.8 % (5.3) % 62 Table of Contents The components of the $213.2 million decrease in Specialty Products and Solutions segment gross profit in 2024, as compared to 2023, were as follows: Dollar Change (In millions) Year ended December 31, 2023 reported gross profit $ 402.2 Cost of materials 109.0 Operating costs 22.2 LCM / LIFO inventory adjustments (2.3) Volumes 43.5 Sales price (275.4) RINs expense (110.2) Year ended December 31, 2024 reported gross profit $ 189.0 The decrease in Specialty Products and Solutions segment gross profit for the year ended December 31, 2024, as compared to the same period in 2023, was primarily due to the impact of RINs prices.
Biggest changeGross profit for our business segments were as follows (in millions, except per barrel data): Year Ended December 31, 2025 2024 % Change Gross profit by segment: Specialty Products and Solutions: Gross profit $ 265.7 $ 189.0 40.6 % Percentage of sales 10.1 % 6.8 % 3.3 % Specialty Products and Solutions gross profit per barrel $ 11.46 $ 8.26 38.7 % Montana/Renewables: Gross loss $ (98.2) $ (53.5) 83.6 % Percentage of sales (8.2) % (5.0) % (3.2) % Montana/Renewables gross loss per barrel $ (10.63) $ (6.14) 73.2 % Performance Brands: Gross profit $ 78.2 $ 95.3 (17.9) % Percentage of sales 25.1 % 28.4 % (3.3) % Performance Brands gross profit per barrel $ 132.32 $ 152.24 (13.1) % Total gross profit $ 245.7 $ 230.8 6.5 % Percentage of sales 5.9 % 5.5 % 0.4 % 65 Table of Contents The components of the $76.7 million increase in Specialty Products and Solutions segment gross profit in 2025, as compared to 2024, were as follows (in millions): Dollar Change Year ended December 31, 2024 reported gross profit $ 189.0 Cost of materials 267.9 Operating costs (excl.
Contingencies For a summary of litigation and other contingencies, please read Note 6 — “Commitments and Contingencies” under Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements.” Based on information available to us at the present time, we do not believe that any liabilities beyond the amounts already accrued, which may result from these contingencies, will have a material adverse effect on our liquidity, financial condition or results of operations.
Contingencies For a summary of litigation and other contingencies, read Note 6 — “Commitments and Contingencies” under Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements.” Based on information available to us at the present time, we do not believe that any liabilities beyond the amounts already accrued, which may result from these contingencies, will have a material adverse effect on our liquidity, financial condition or results of operations.
We define Adjusted EBITDA for any period as EBITDA adjusted for (a) impairment; (b) unrealized gains and losses from mark-to-market accounting for hedging activities; (c) realized gains and losses under derivative instruments excluded from the determination of net income (loss); (d) non-cash equity-based compensation expense and other non-cash items (excluding items such as accruals of cash expenses in a future period or amortization of a prepaid cash expense) that were deducted in computing net income (loss); (e) debt refinancing fees, extinguishment costs, premiums and penalties; (f) any net gain or loss realized in connection with an asset sale that was deducted in computing net income (loss); (g) amortization of turnaround costs; (h) LCM inventory adjustments; (i) the impact of liquidation of inventory layers calculated using the LIFO method; (j) RINs mark-to-market adjustments; and (k) all extraordinary, unusual or non-recurring items of gain or loss, or revenue or expense.
We define Adjusted EBITDA for any period as EBITDA adjusted for (a) impairment; (b) unrealized gains and losses from mark-to-market accounting for hedging activities; (c) realized gains and losses under derivative instruments excluded from the determination of net income (loss); (d) non-cash equity-based compensation expense and other non-cash items (excluding items such as accruals of cash expenses in a future period or amortization of a prepaid cash expense) that were deducted in computing net income (loss); (e) debt refinancing fees, extinguishment costs, premiums and penalties; (f) any net gain or loss realized in connection with an asset sale that was deducted in computing net income (loss); (g) amortization of turnaround costs; (h) LCM inventory adjustments; (i) the impact of liquidation of inventory layers calculated using the LIFO method; (j) RINs mark-to-market adjustments; (k) RINs incurrence expense; and (l) all extraordinary, unusual or non-recurring items of gain or loss, or revenue or expense.
The Shreveport Supply and Offtake Agreement replaced the Company’s previous inventory financing agreement with Macquarie, which terminated on January 17, 2024. Please refer to Note 7 — “Inventory Financing Agreements” in Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements” for additional information.
The Shreveport Supply and Offtake Agreement replaced the Company’s previous inventory financing agreement with Macquarie, which terminated on January 17, 2024. Refer to Note 7 — “Inventory Financing Agreements” in Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements” for additional information.
For additional information, see Note 18 — “Segments and Related Information” under Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements.” In our Specialty Products and Solutions segment, we manufacture and market a wide variety of solvents, waxes, customized lubricating oils, white oils, petrolatums, gels, esters, and other products.
For additional information, refer to Note 18 — “Segments and Related Information” under Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements.” In our Specialty Products and Solutions segment, we manufacture and market a wide variety of solvents, waxes, customized lubricating oils, white oils, petrolatums, gels, esters, and other products.
We believe that these non-GAAP measures are useful to analysts and investors as they exclude transactions not related to our core cash operating activities and provide metrics to analyze our ability to pay interest to our noteholders. However, the indentures governing our senior notes contain covenants that, among other things, restrict our ability to pay distributions.
We believe that these non-GAAP measures are useful to analysts and investors as they exclude transactions not related to our core cash operating activities and provide metrics to analyze our ability to pay interest to our noteholders. However, the indentures governing our senior notes contain covenants that, among other things, restrict our ability to pay dividends.
Please read “Liquidity and Capital Resources — Debt and Credit Facilities” for additional details regarding the covenants governing our debt instruments. EBITDA and Adjusted EBITDA should not be considered alternatives to Net income (loss) or Operating income (loss) or any other measure of financial performance presented in accordance with GAAP.
Read “Liquidity and Capital Resources — Debt and Credit Facilities” for additional details regarding the covenants governing our debt instruments. EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes should not be considered alternatives to Net income (loss) or Operating income (loss) or any other measure of financial performance presented in accordance with GAAP.
See Note 2 — “Summary of Significant Accounting Policies” under Part II, Item 8 “Financial Statements — Notes to Consolidated Financial Statements” for further information on the Company’s RINs obligation.
Refer to Note 2 — “Summary of Significant Accounting Policies” under Part II, Item 8 “Financial Statements — Notes to Consolidated Financial Statements” for further information on the Company’s RINs obligation.
Please read Item 7 “Management’s Discussion and Analysis — Non-GAAP Financial Measures” for a reconciliation of EBITDA and Adjusted EBITDA to Net income (loss), our most directly comparable financial performance measure calculated and presented in accordance with U.S. generally accepted accounting principles (“GAAP”).
Read Item 7 “Management’s Discussion and Analysis — Non-GAAP Financial Measures” for a reconciliation of EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes to Net income (loss), our most directly comparable financial performance measure calculated and presented in accordance with U.S. generally accepted accounting principles (“GAAP”).
EBITDA and Adjusted EBITDA are used as supplemental financial measures by our management and by external users of our financial statements, such as investors, commercial banks, research analysts and others, to assess: ● the financial performance of our assets without regard to financing methods, capital structure or historical cost basis; ● the ability of our assets to generate cash sufficient to pay interest costs and support our indebtedness; ● our operating performance and return on capital as compared to those of other companies in our industry, without regard to financing or capital structure; and ● the viability of acquisitions and capital expenditure projects and the overall rates of return on alternative investment opportunities.
EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes are used as supplemental financial measures by our management and by external users of our financial statements, such as investors, commercial banks, research analysts and others, to assess: ● the financial performance of our assets without regard to financing methods, capital structure or historical cost basis; ● the ability of our assets to generate cash sufficient to pay interest costs and support our indebtedness; ● our operating performance and return on capital as compared to those of other companies in our industries, without regard to financing or capital structure; and ● the viability of acquisitions and capital expenditure projects and the overall rates of return on alternative investment opportunities.
However, the use of different assumptions could result in significantly different results and actual results could differ from those estimates. The following discussion of accounting 70 Table of Contents estimates is intended to supplement the Summary of Significant Accounting Policies presented in Note 2 to our consolidated financial statements in Part II, Item 8.
However, the use of different assumptions could result in significantly different results and actual results could differ from those estimates. The following discussion of accounting estimates is intended to supplement the Summary of Significant Accounting Policies presented in Note 2 to our consolidated financial statements in Part II, Item 8.
Unrestricted Subsidiaries See Note 19 — “Unrestricted Subsidiaries” under Part II, Item 8 “Financial Statements — Notes to Consolidated Financial Statements” for further information regarding certain financial information of our unrestricted subsidiaries.
Unrestricted Subsidiaries Refer to Note 19 — “Unrestricted Subsidiaries” under Part II, Item 8 “Financial Statements — Notes to Consolidated Financial Statements” for further information regarding certain financial information of our unrestricted subsidiaries.
We believe that Specialty Products and Solutions, Montana/Renewables and Performance Brands segment Adjusted EBITDA measures are useful as they exclude transactions not related to our core cash operating activities and provide metrics to analyze our ability to pay interest to our noteholders.
Segment Adjusted EBITDA and Segment Adjusted EBITDA with Tax Attributes. We believe that Specialty Products and Solutions, Montana/Renewables and Performance Brands segment Adjusted EBITDA and Adjusted EBITDA with Tax Attributes measures are useful as they exclude transactions not related to our core cash operating activities and provide metrics to analyze our ability to pay interest to our noteholders.
We provide reconciliations of EBITDA and Adjusted EBITDA to Net income (loss), our most directly comparable financial performance measure calculated and presented in accordance with GAAP.
We provide reconciliations of EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes to Net income (loss), our most directly comparable financial performance measure calculated and presented in accordance with GAAP.
We were in compliance with all covenants under our debt instruments in place as of December 31, 2024, and believe we have adequate liquidity to conduct our business.
We were in compliance with all covenants under our debt instruments in place as of December 31, 2025, and believe we have adequate liquidity to conduct our business.
While we are not immune to the impacts of an economic 53 Table of Contents downturn, we believe our specialty business is well positioned in periods of raw material volatility, which can negatively impact short-term margins, and a variety of economic conditions.
While we are not immune to the impacts of an economic downturn, we believe our specialty business is well positioned in periods of raw material volatility, which can negatively impact short-term margins, and a variety of economic conditions.
Due to its strategic location and logistical capabilities, we believe that our Montana specialty asphalt facility is well-positioned to continue to serve long-standing customers in the regional market. As we have experienced in the past several years, our integrated business model and diversified product portfolio provides an advantaged response to changing market conditions.
Due to its strategic location and logistical capabilities, we believe that our Montana specialty asphalt facility is well-positioned to continue to serve long-standing customers in the regional market. 55 Table of Contents As we have experienced in the past several years, our integrated business model and diversified product portfolio provides an advantaged response to changing market conditions.
The following discussion analyzes the financial condition and results of operations of the Company for the years ended December 31, 2024, 2023 and 2022. Stockholders should read the following discussion and analysis of the financial condition and results of operations of the Company in conjunction with the historical consolidated financial statements and notes included elsewhere in this Annual Report.
The following discussion analyzes the financial condition and results of operations of the Company for the years ended December 31, 2025, 2024, and 2023, respectively. Stockholders should read the following discussion and analysis of the financial condition and results of operations of the Company in conjunction with the historical consolidated financial statements and notes included elsewhere in this Annual Report.
We believe that excluding these transactions allows investors to meaningfully analyze trends and performance of our core cash operations. We define EBITDA for any period as net income (loss) plus interest expense (including amortization of debt issuance costs), income taxes and depreciation and amortization. Historically, we considered net income (loss) to be the most directly comparable GAAP measure to EBITDA.
We believe that excluding these transactions allows investors to meaningfully analyze trends and performance of our core cash operations. We define EBITDA for any period as net income (loss) plus interest expense (including amortization of debt issuance costs), income taxes and depreciation and amortization. We believe net income (loss) is the most directly comparable GAAP measure to EBITDA.
(2) Represents asphalt, heavy fuel oils and other products produced in connection with the production of fuels at the Great Falls specialty asphalt facility. (3) Represents packaged and synthetic specialty products at our Royal Purple, Bel-Ray and Calumet Packaging facilities.
(2) Represents asphalt, heavy fuel oils and other products produced in connection with the production of fuels at the Montana specialty asphalt facility. (3) Represents packaged and synthetic specialty products at our Royal Purple, Bel-Ray and Calumet Packaging facilities.
We believe we will continue to have sufficient liquidity from cash on hand, projected cash flow from operations, borrowing capacity and other means by which to meet our financial commitments, debt service obligations, contingencies, and anticipated capital expenditures for at least the next 12 months.
We believe we will continue to have sufficient 56 Table of Contents liquidity from cash on hand, projected cash flow from operations, borrowing capacity and other means by which to meet our financial commitments, debt service obligations, contingencies, and anticipated capital expenditures for at least the next 12 months.
The loan guarantee is structured in two tranches, with the first tranche of approximately $782 million disbursed on February 18, 2025 (the “Funding Date”) to fund eligible expenses previously incurred by MRL.
The loan guarantee is structured in two tranches, with the first tranche of approximately $781.8 million disbursed on February 18, 2025 (the “Funding Date”) to fund eligible expenses previously incurred by MRL.
Our master derivatives contracts and Collateral Trust Agreement (as defined below) continue to impose a number of covenant limitations on our operating and financing activities, including limitations on liens on collateral, limitations on dispositions 69 Table of Contents of collateral and collateral maintenance and insurance requirements.
Our master derivatives contracts and Collateral Trust Agreement (as defined below) continue to impose a number of covenant limitations on our operating and financing activities, including limitations on liens on collateral, limitations on dispositions of collateral and collateral maintenance and insurance requirements.
The Company accounts for its current period RVO by multiplying the quantity of RINs shortage (based on actual results) by the period end RINs spot price, which is recorded as a current liability in the consolidated balance sheets and revalued at the end of each subsequent accounting period, which produces non-cash mark-to-market adjustments that are reflected in cost of sales in the consolidated statements of 71 Table of Contents operations (with the exception of RINs for compliance year 2019 related to the San Antonio refinery, which amount is reflected in other operating expense in the consolidated statements of operations).
The Company accounts for its current period RVO by multiplying the quantity of RINs shortage (based on actual results) by the period end RINs spot price, which is recorded as a current liability in the consolidated balance sheets and revalued at the end of each subsequent accounting period, which produces non-cash mark-to-market adjustments that are reflected in cost of sales in the consolidated statements of operations (with the exception of RINs for compliance year 2019 related to the San Antonio refinery, which amount is reflected in other operating expense in the consolidated statements of operations for the year ended December 31, 2023).
For more information, see Part I, Item 1A, “Risk Factors — The availability and cost of renewable identification numbers and results of litigation related to our SRE petitions could have a material adverse effect on our results of operations and financial condition and our ability to make payments on our debt obligations.” For the year ended December 31, 2024, we recorded a gain of $31.9 million for RINs, as compared to a gain of $231.2 million for RINs for the year ended December 31, 2023.
For more information, see Part I, Item 1A, “Risk Factors — The availability and cost of renewable identification numbers and results of litigation related to our SRE petitions could have a material adverse effect on our results of operations and financial condition and our ability to make payments on our debt obligations.” For the year ended December 31, 2025, we recorded a gain of $114.1 million for RINs, as compared to a gain of $31.9 million for RINs for the year ended December 31, 2024.
We had no additional letters of credit or cash margin posted with any hedging counterparty as of December 31, 2024.
We had no additional letters of credit or cash margin posted with any hedging counterparty as of December 31, 2025.
Adjusted EBITDA allows us to meaningfully analyze the trends and performance of our core cash operations as well as to make decisions regarding the allocation of resources to segments. Corporate Adjusted EBITDA primarily reflects general and administrative costs. 56 Table of Contents Results of Operations Production Volume.
Adjusted EBITDA and Adjusted EBITDA with Tax Attributes allows us to meaningfully analyze the trends and performance of our core cash operations as well as to make 58 Table of Contents decisions regarding the allocation of resources to segments. Corporate Adjusted EBITDA primarily reflects general and administrative costs. Results of Operations Production Volume.
In evaluating our performance as measured by EBITDA and Adjusted EBITDA, management recognizes and considers the limitations of these 59 Table of Contents measurements. EBITDA and Adjusted EBITDA do not reflect our liabilities for the payment of income taxes, interest expense or other obligations such as capital expenditures.
In evaluating our performance as measured by EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes, management recognizes and considers the limitations of these measurements. EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes do not reflect our liabilities for the payment of income taxes, interest expense or other obligations such as capital expenditures.
Please read 55 Table of Contents Note 9 — “Derivatives” under Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements.” Our management uses several financial and operational measurements to analyze our performance.
Read Note 9 — “Derivatives” under Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements.” Our management uses several financial and operational measurements to analyze our performance.
Recent Accounting Pronouncements For a summary of recently issued and adopted accounting standards applicable to us, please read Note 2 — “Summary of Significant Accounting Policies” in Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements.”
Read Note 2 — “Summary of Significant Accounting Policies” for further information on our RINs obligation. Recent Accounting Pronouncements For a summary of recently issued and adopted accounting standards applicable to us, read Note 2 — “Summary of Significant Accounting Policies” in Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements.”
Total sales volume includes the sale of purchased blendstocks. 57 Table of Contents The following table reflects our consolidated results of operations and includes the non-GAAP financial measures EBITDA and Adjusted EBITDA.
Total sales volume includes the sale of purchased blendstocks. 59 Table of Contents The following table reflects our consolidated results of operations and includes the non-GAAP financial measures EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes.
At our Great Falls renewable fuels facility, we process a variety of geographically advantaged renewable feedstocks into renewable diesel, sustainable aviation fuel, renewable hydrogen, renewable natural gas, renewable propane, and renewable naphtha that are distributed into renewable markets in the western half of North America.
At our Montana renewable fuels facility, we process a variety of geographically advantaged renewable feedstocks into renewable diesel, sustainable aviation fuel, and renewable naphtha that are distributed into renewable markets in the western half of North America.
(collectively, the “Issuers”) issued $100.0 million aggregate principal amount of a new series of the Issuers’ 9.75% Senior Notes due 2028 (the “2028 Notes”) in a private placement conducted pursuant to Rule 144A and Regulation S under the Securities Act.
On January 16, 2025, the Issuers issued $100.0 million aggregate principal amount of a new series of the Issuers’ 9.75% Senior Notes due 2028 in a private placement conducted pursuant to Rule 144A and Regulation S under the Securities Act.
Future internal growth projects or acquisitions may require expenditures in excess of our then-current cash flow from operations and borrowing availability under our revolving credit facility and may require us to issue debt or equity securities in public or private offerings or incur additional borrowings under bank credit facilities to meet those costs.
If future capital expenditures require amounts in excess of our then-current cash flow from operations and borrowing availability under our revolving credit facility, we may be required to issue debt or equity securities in public or private offerings or incur additional borrowings under bank credit facilities to meet those costs.
Refer to Note 2 — “Summary of Significant Accounting Policies” in Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements” for additional information. The RVO is a quantity and cannot be settled financially with EPA.
The 2025 petition has not yet been decided by EPA. 76 Table of Contents Refer to Note 2 — “Summary of Significant Accounting Policies” in Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements” for additional information. The RVO is a quantity and cannot be settled financially with EPA.
We define Adjusted EBITDA Margin as Adjusted EBITDA divided by sales. The definition of Adjusted EBITDA presented in this Annual Report is similar to the calculation of “Consolidated Cash Flow” contained in the indentures governing our senior notes.
The definition of Adjusted EBITDA presented in this Annual Report is similar to the calculation of “Consolidated Cash Flow” contained in the indentures governing our senior notes.
The borrowing base on our revolving credit facilities increased from approximately $421.5 million as of December 31, 2023, to approximately $472.1 million at December 31, 2024. Our borrowing availability decreased from approximately $241.9 million at December 31, 2023, to approximately $140.1 million at December 31, 2024.
The borrowing base on our revolving credit facilities decreased from approximately $472.1 million as of December 31, 2024, to approximately $412.3 million at December 31, 2025. Our borrowing availability increased from approximately $140.1 million at December 31, 2024, to approximately $242.5 million at December 31, 2025.
The following tables present a reconciliation of Net income (loss), our most directly comparable GAAP financial performance measure to EBITDA and Adjusted EBITDA, for each of the periods indicated. Year Ended December 31, 2024 2023 2022 (In millions) Reconciliation of Net income (loss) to EBITDA and Adjusted EBITDA Net income (loss) $ (222.0) $ 48.1 $ (173.3) Add: Interest expense 236.7 221.7 175.9 Depreciation and amortization 149.0 146.9 98.3 Income tax expense 0.8 1.6 3.4 EBITDA $ 164.5 $ 418.3 $ 104.3 Add: LCM / LIFO loss $ 12.3 $ 35.6 $ 6.6 Unrealized (gain) loss on derivative instruments (47.1) (33.0) $ 45.9 Debt extinguishment costs 0.4 5.9 41.4 Amortization of turnaround costs 38.0 36.1 23.1 Loss on impairment and disposal of assets 2.0 3.5 0.7 RINs mark-to-market (gain) loss (66.4) (290.2) 115.7 Equity-based compensation and other items 19.7 20.2 34.4 Other non-recurring expenses (1) 75.5 60.9 15.6 Noncontrolling interest adjustments (4.1) 3.2 2.3 Adjusted EBITDA $ 194.8 $ 260.5 $ 390.0 (1) For the year ended December 31, 2024, other non-recurring expenses included a $51.3 million realized loss on derivatives related to our inventory financing arrangements.
The following tables present a reconciliation of Net income (loss), our most directly comparable GAAP financial performance measure to EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes for each of the periods indicated (in millions). Year Ended December 31, 2025 2024 2023 Reconciliation of Net income (loss) to EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes Net income (loss) $ (33.8) $ (222.0) $ 48.1 Add: Interest expense 215.8 236.7 221.7 Depreciation and amortization 148.9 149.0 146.9 Income tax (benefit) expense (92.6) 0.8 1.6 EBITDA $ 238.3 $ 164.5 $ 418.3 Add: LCM / LIFO loss $ 19.9 $ 12.3 $ 35.6 Unrealized gain on derivative instruments (24.0) (47.1) $ (33.0) Debt extinguishment costs 47.4 0.4 5.9 Amortization of turnaround costs 41.0 38.0 36.1 Loss on impairment and disposal of assets 1.3 2.0 3.5 Gain on sale of business (55.8) — — RINs incurrence (gain) expense (232.0) 34.5 94.0 RINs mark-to-market (gain) loss 156.0 (66.4) (290.2) Equity-based compensation and other items 14.4 19.7 20.2 Other (1) (8.1) 75.5 60.9 Noncontrolling interest adjustments 12.8 (4.1) 3.2 Adjusted EBITDA $ 211.2 $ 229.3 $ 354.5 Tax attributes (2) 82.1 — — Adjusted EBITDA with Tax Attributes $ 293.3 $ 229.3 $ 354.5 62 Table of Contents (1) For the year ended December 31, 2024, other non-recurring expenses included a $51.3 million realized loss on derivatives related to our inventory financing arrangements.
As of December 31, 2024, we had $354.4 million in 2026 Notes, $325.0 million in 2027 Notes, $325.0 million in 2028 Notes, and $200.0 million in 2029 Secured Notes outstanding.
As of December 31, 2025, we had $124.4 million in 2026 Notes, $325.0 million in 2027 Notes, $325.0 million in 2028 Notes, $100.0 million in 2028 Mirror Issuance Notes, and $200.0 million in 2029 Secured Notes outstanding.
Borrowings under the MRL asset financing arrangements and MRL Term Loan Credit Agreement are obligations of our unrestricted subsidiaries MRL and MRHL solely, and are non-recourse to the Company and its restricted subsidiaries.
Borrowings under the DOE Loan are obligations of our unrestricted subsidiaries MRL and MRHL solely, and are non-recourse to the Company and its restricted subsidiaries.
Debt and Credit Facilities As of December 31, 2024, our primary debt and credit instruments consisted of: ● $650.0 million senior secured revolving credit facility maturing in January 2027 (after giving effect to the Fourth Amendment to our revolving credit facility (the “Credit Facility Amendment”)), subject to borrowing base limitations, with a maximum letter of credit sub-limit equal to $255.0 million, which amount may be increased to 90% of revolver commitments in effect with the consent of the Agent (as defined in the Credit Agreement) (“revolving credit facility”); ● $90.0 million senior secured revolving credit facility, with the option to request additional commitments of up to $15.0 million, maturing in November 2027 (the “MRL Revolving Credit Agreement”); ● $354.4 million of 11.00% Senior Notes due 2026 (“2026 Notes”); ● $325.0 million of 8.125% Senior Notes due 2027 (“2027 Notes”); ● $325.0 million of 9.75% Senior Notes due 2028 (“2028 Notes”); ● $200.0 million of 9.25% Senior Secured Notes due 2029 (“2029 Secured Notes”); ● $73.7 million of borrowings under our MRL Term Loan Credit Agreement; ● $42.1 million of financing through our Shreveport terminal asset financing arrangement; ● $368.1 million of financing through our MRL asset financing arrangements; ● $30.4 million of financing through our Montana terminal asset financing arrangement; and 67 Table of Contents ● $108.7 million of financing through our Montana refinery asset financing arrangement.
Debt and Credit Facilities As of December 31, 2025, our primary debt and credit instruments consisted of: ● $650.0 million senior secured revolving credit facility maturing in January 2027 (after giving effect to the Fourth Amendment to our revolving credit facility (the “Credit Facility Amendment”)), subject to borrowing base limitations, with a maximum letter of credit sub-limit equal to $255.0 million, which amount may be increased to 90% of revolver commitments in effect with the consent of the Agent (as defined in the Credit Agreement) (“revolving credit facility”); ● $124.4 million of 11.00% Senior Notes due 2026 (“2026 Notes”); ● $325.0 million of 8.125% Senior Notes due 2027 (“2027 Notes”); ● $325.0 million of 9.75% Senior Notes due 2028 (“2028 Notes”); ● $100.0 million of 9.75% Senior Notes due 2028 (“2028 Mirror Issuance Notes”); ● $200.0 million of 9.25% Senior Secured Notes due 2029 (“2029 Secured Notes”); ● $815.4 million of borrowings under our DOE Loan ; ● $116.1 million of financing through our Shreveport terminal asset financing arrangement; ● $22.5 million of financing through our Montana terminal asset financing arrangement; and ● $142.7 million of financing through our Montana refinery asset financing arrangement.
Short-Term Liquidity As of December 31, 2024, our principal sources of short-term liquidity were (i) approximately $140.1 million of availability under our revolving credit facilities, (ii) inventory financing agreements related to our Shreveport facility and Montana Renewables facility and (iii) $38.1 million of unrestricted cash on hand.
Short-Term Liquidity As of December 31, 2025, our principal sources of short-term liquidity were (i) approximately $242.5 million of availability under our revolving credit facilities, (ii) inventory financing agreements related to our Shreveport facility, (iii) $125.1 million of unrestricted cash on hand, and (iv) $80.0 million of restricted cash.
U.S. Department of Energy Facility On January 10, 2025, MRL and the DOE, as guarantor and loan servicer, executed a Loan Guarantee Agreement (“LGA”) for a $1.44 billion guaranteed loan facility to fund the construction and expansion of the renewable fuels facility owned by MRL.
Department of Energy (the “DOE”), as guarantor and loan servicer, executed a Loan Guarantee Agreement (the “DOE Loan”) for a $1.44 billion guaranteed loan facility to fund the construction and expansion of the renewable fuels facility owned by MRL.
Sales for each of our principal product categories in these periods were as follows: Year Ended December 31, 2024 2023 % Change (In millions, except barrel and per barrel data) Sales by segment: Specialty Products and Solutions: Lubricating oils $ 788.6 $ 763.8 3.2 % Solvents 407.3 398.5 2.2 % Waxes 156.3 163.9 (4.6) % Fuels, asphalt and other by-products (1) 1,437.1 1,550.7 (7.3) % Total Specialty Products and Solutions $ 2,789.3 $ 2,876.9 (3.0) % Total Specialty Products and Solutions sales volume (in barrels) 22,868,000 21,468,000 6.5 % Average Specialty Products and Solutions sales price per barrel $ 121.97 $ 134.01 (9.0) % Montana/Renewables: Gasoline $ 140.8 $ 167.2 (15.8) % Diesel 114.6 144.8 (20.9) % Jet Fuel 18.2 20.5 (11.2) % Asphalt, heavy fuel oils and other (2) 159.6 148.1 7.8 % Renewable fuels 631.7 513.2 23.1 % Total Montana/Renewables $ 1,064.9 $ 993.8 7.2 % Total Montana/Renewables sales volume (in barrels) 8,717,000 7,149,000 21.9 % Average Montana/Renewables sales price per barrel $ 122.16 $ 139.01 (12.1) % Performance Brands: Total Performance Brands (3) $ 335.2 $ 310.3 8.0 % Total Performance Brands sales volume (in barrels) 626,000 512,000 22.3 % Average Performance Brands sales price per barrel $ 535.46 $ 606.05 (11.6) % Total sales $ 4,189.4 $ 4,181.0 0.2 % Total Specialty Products and Solutions, Montana/Renewables, and Performance Brands sales volume (in barrels) 32,211,000 29,129,000 10.6 % (1) Represents (a) by-products, including fuels and asphalt, produced in connection with the production of specialty products at the Princeton, Cotton Valley, Dickinson and Karns City facilities, (b) polyol ester synthetic lubricants produced at the Missouri facility, and (c) fuels products produced at the Shreveport facility.
Sales for each of our principal product categories in these periods were as follows (in millions, except barrel and per barrel data): Year Ended December 31, 2025 2024 % Change Sales by segment: Specialty Products and Solutions: Lubricating oils $ 752.0 $ 788.6 (4.6) % Solvents 401.6 407.3 (1.4) % Waxes 152.4 156.3 (2.5) % Fuels, asphalt and other by-products (1) 1,327.0 1,437.1 (7.7) % Total Specialty Products and Solutions $ 2,633.0 $ 2,789.3 (5.6) % Total Specialty Products and Solutions sales volume (in barrels) 23,194,000 22,868,000 1.4 % Average Specialty Products and Solutions sales price per barrel $ 113.52 $ 121.97 (6.9) % Montana/Renewables: Gasoline $ 128.1 $ 140.8 (9.0) % Diesel 102.6 114.6 (10.5) % Jet Fuel 19.6 18.2 7.7 % Asphalt, heavy fuel oils and other (2) 159.0 159.6 (0.4) % Renewable fuels 783.8 631.7 24.1 % Total Montana/Renewables $ 1,193.1 $ 1,064.9 12.0 % Total Montana/Renewables sales volume (in barrels) 9,236,000 8,717,000 6.0 % Average Montana/Renewables sales price per barrel $ 129.18 $ 122.16 5.7 % Performance Brands: Total Performance Brands (3) $ 311.0 $ 335.2 (7.2) % Total Performance Brands sales volume (in barrels) 591,000 626,000 (5.6) % Average Performance Brands sales price per barrel $ 526.23 $ 535.46 (1.7) % Total sales $ 4,137.1 $ 4,189.4 (1.2) % Total Specialty Products and Solutions, Montana/Renewables, and Performance Brands sales volume (in barrels) 33,021,000 32,211,000 2.5 % (1) Represents (a) by-products, including fuels and asphalt, produced in connection with the production of specialty products at the Shreveport, Princeton, Cotton Valley, Dickinson and Karns City facilities, and (b) polyol ester synthetic lubricants produced at the Missouri facility.
For a reconciliation of EBITDA and Adjusted EBITDA to Net income (loss), our most directly comparable financial performance measure calculated and presented in accordance with GAAP, please read “Non-GAAP Financial Measures.” Year Ended December 31, 2024 2023 2022 (In millions) Sales $ 4,189.4 $ 4,181.0 $ 4,686.3 Cost of sales 3,958.6 3,729.3 4,334.6 Gross profit 230.8 451.7 351.7 Operating costs and expenses: Selling 55.7 54.9 53.9 General and administrative 145.5 133.0 143.4 Taxes other than income taxes 20.7 21.5 13.7 Loss on impairment and disposal of assets 2.0 3.5 0.7 Other operating (income) expense (1.2) (28.4) 8.1 Operating income 8.1 267.2 131.9 Other income (expense): Interest expense (236.7) (221.7) (175.9) Debt extinguishment costs (0.4) (5.9) (41.4) Gain (loss) on derivative instruments 9.3 9.9 (81.7) Other income (expense) (1.5) 0.2 (2.8) Total other expense (229.3) (217.5) (301.8) Net income (loss) before income taxes (221.2) 49.7 (169.9) Income tax expense 0.8 1.6 3.4 Net income (loss) $ (222.0) $ 48.1 $ (173.3) EBITDA $ 164.5 $ 418.3 $ 104.3 Adjusted EBITDA $ 194.8 $ 260.5 $ 390.0 58 Table of Contents Non-GAAP Financial Measures We include in this Annual Report the non-GAAP financial measures EBITDA and Adjusted EBITDA.
For a reconciliation of EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes to Net income (loss), our most directly comparable financial performance measure calculated and presented in accordance with GAAP, read “Non-GAAP Financial Measures” (in millions): Year Ended December 31, 2025 2024 2023 Sales $ 4,137.1 $ 4,189.4 $ 4,181.0 Cost of sales 3,891.4 3,958.6 3,729.3 Gross profit 245.7 230.8 451.7 Operating costs and expenses: Selling 47.9 55.7 54.9 General and administrative 123.8 145.5 133.0 Taxes other than income taxes 19.8 20.7 21.5 Loss on impairment and disposal of assets 1.3 2.0 3.5 Gain on sale of business (55.8) — — Other operating income — (1.2) (28.4) Operating income 108.7 8.1 267.2 Other income (expense): Interest expense (215.8) (236.7) (221.7) Debt extinguishment costs (47.4) (0.4) (5.9) Gain on derivative instruments 8.7 9.3 9.9 Other income (expense): 19.4 (1.5) 0.2 Total other expense (235.1) (229.3) (217.5) Net income (loss) before income taxes (126.4) (221.2) 49.7 Income tax (benefit) expense (92.6) 0.8 1.6 Net income (loss) $ (33.8) $ (222.0) $ 48.1 EBITDA $ 238.3 $ 164.5 $ 418.3 Adjusted EBITDA $ 211.2 $ 229.3 $ 354.5 Adjusted EBITDA with Tax Attributes $ 293.3 $ 229.3 $ 354.5 60 Table of Contents Non-GAAP Financial Measures We include in this Annual Report the non-GAAP financial measures EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes.
We used cash from operating activities of $46.4 million in 2024, versus using cash from operating activities of $14.9 million in 2023.
We generated cash from operating activities of $108.9 million in 2025, versus using cash from operating activities of $46.4 million in 2024.
Please refer to Note 8 — “Long-Term Debt” in Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements” for additional information. On January 17, 2024 (the “Effective Date”), the Company and J.
Refer to Note 8 — “Long-Term Debt” in Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements” for additional information.
Our Montana specialty asphalt facility continues to be impacted by WCS inflationary pressure, but remains strategically advantaged due to its local access to cost-advantaged Canadian conventional crude oil, while producing additional fuels and refined products for delivery into the regional market.
The facility remains strategically advantaged due to its local access to cost-advantaged Canadian conventional crude oil, while producing additional fuels and refined products for delivery into the regional market.
The 2028 Notes were issued at 98% of par for net proceeds of approximately $96.2 million, after deducting the initial purchasers’ discount and estimated 51 Table of Contents offering expenses. The Company intends to use the net proceeds from the offering of the Notes to redeem a portion of the Issuers’ outstanding 2026 Notes on or before April 15, 2025.
The 2028 Mirror Issuance Notes were issued at 98% of par for net proceeds of approximately $96.0 million, after deducting the initial purchasers’ discount and estimated offering expenses. The Company used the net proceeds from the offering of the 2028 Mirror Issuance Notes to redeem a portion of the Issuers’ outstanding 2026 Notes on May 24, 2025.
Facility production volume differs from sales volume due to changes in inventories and the sale of purchased blendstocks such as ethanol and specialty blendstocks, as well as the resale of crude oil. Year Ended December 31, 2024 2023 2022 (In bpd) Total sales volume (1) 88,007 79,805 82,946 Facility production: Specialty Products and Solutions: Lubricating oils 12,174 10,358 10,951 Solvents 7,570 7,208 7,100 Waxes 1,540 1,326 1,452 Fuels, asphalt and other by-products 36,396 37,353 40,221 Total Specialty Products and Solutions 57,680 56,245 59,724 Montana/Renewables: Gasoline 3,556 3,898 3,409 Diesel 2,830 2,941 6,449 Jet fuel 472 449 820 Asphalt, heavy fuel oils and other 3,983 4,483 6,942 Renewable fuels 9,848 6,314 — Total Montana/Renewables 20,689 18,085 17,620 Performance Brands 1,739 1,474 1,434 Total facility production 80,108 75,804 78,778 (1) Total sales volume includes sales from the production at our facilities and certain third-party facilities pursuant to supply and/or processing agreements, sales of inventories and the resale of crude oil to third-party customers.
Facility production volume differs from sales volume due to changes in inventories and the sale of purchased blendstocks such as ethanol and specialty blendstocks, as well as the resale of crude oil. Year Ended December 31, 2025 2024 2023 (In bpd) Total sales volume (1) 90,468 88,007 79,805 Facility production: Specialty Products and Solutions: Lubricating oils 12,012 11,927 10,358 Solvents 7,675 7,494 7,208 Waxes 1,405 1,415 1,326 Fuels, asphalt and other by-products 39,537 36,390 37,353 Total Specialty Products and Solutions 60,629 57,226 56,245 Montana/Renewables: Gasoline 3,480 3,556 3,898 Diesel 2,642 2,830 2,941 Jet fuel 525 472 449 Asphalt, heavy fuel oils and other 3,779 3,983 4,483 Renewable fuels 11,270 9,848 6,314 Total Montana/Renewables 21,696 20,689 18,085 Performance Brands 1,570 1,739 1,474 Total facility production 83,895 79,654 75,804 (1) Total sales volume includes sales from the production at our facilities and certain third-party facilities pursuant to supply and/or processing agreements, sales of inventories and the resale of crude oil to third-party customers.
Turnaround capital expenditures represent capitalized costs associated with our periodic major maintenance and repairs. 66 Table of Contents The following table sets forth our capital improvement expenditures, replacement capital expenditures, environmental capital expenditures and turnaround capital expenditures in each of the periods shown (including capitalized interest): Year Ended December 31, 2024 2023 2022 (In millions) Capital improvement expenditures $ 15.7 $ 190.6 $ 458.3 Replacement capital expenditures 56.6 69.9 69.2 Environmental capital expenditures 4.4 11.3 8.7 Turnaround capital expenditures 20.6 47.9 62.6 Total $ 97.3 $ 319.7 $ 598.8 2025 Capital Spending Forecast We are forecasting total capital expenditures of approximately $60 million to $90 million in 2025.
The following table sets forth our capital improvement expenditures, replacement capital expenditures, environmental capital expenditures and turnaround capital expenditures in each of the periods shown, including capitalized interest (in millions): Year Ended December 31, 2025 2024 2023 Capital improvement expenditures $ 13.1 $ 15.7 $ 190.6 Replacement capital expenditures 37.2 56.6 69.9 Environmental capital expenditures 2.0 4.4 11.3 Turnaround capital expenditures 24.4 20.6 47.9 Total $ 76.7 $ 97.3 $ 319.7 70 Table of Contents 2026 Capital Spending Forecast We are forecasting total capital expenditures of approximately $130.0 million to $160.0 million in 2026.
We define segment Adjusted gross profit as segment gross profit excluding the impact of (a) LCM inventory adjustments; (b) the impact of liquidation of inventory layers calculated using the LIFO method; (c) RINs mark-to-market adjustments; and (d) depreciation and amortization. Segment Adjusted EBITDA.
We define segment Adjusted gross profit as segment gross profit excluding the impact of (a) LCM inventory adjustments; (b) the impact of liquidation of inventory layers calculated using the LIFO method; (c) RINs mark-to-market adjustments; (d) RINs incurrence expense; (e) depreciation and amortization; and (f) all extraordinary, unusual or non-recurring items of revenue or cost of sales.
Seasonality Impacts on Liquidity The fuel and fuel related products that we manufacture, including asphalt products, are subject to seasonal demand and trends. Asphalt demand is generally lower in the first and fourth quarters of the year, as compared to the second and third quarters, due to the seasonality of the road construction and roofing industries we supply.
Asphalt demand is generally lower in the first and fourth quarters of the year, as compared to the second and third quarters, due to the seasonality of the road construction and roofing industries we supply.
Environmental Protection Agency’s (“EPA”) requirement to blend renewable fuels into certain transportation fuel products pursuant to the Renewable Fuel Standard (“RFS”) of the Clean Air Act (“CAA”). The Company has historically not been obligated to make these purchases. A RIN is a 38-character number assigned to each physical gallon of renewable fuel produced in or imported into the United States.
Environmental Protection Agency’s (“EPA”) requirement to blend renewable fuels into certain transportation fuel products pursuant to the Renewable Fuel Standard (“RFS”) of the Clean Air Act (“CAA”). The Company has historically not been obligated to make these purchases.
Our forecasted capital expenditures are primarily related to maintenance and reliability projects and excludes capital expenditures associated with MaxSAF TM . We anticipate that capital expenditure requirements will be provided primarily through cash flows from operations, cash on hand, and by available borrowings under our revolving credit facility.
Our forecasted capital expenditures are primarily related to maintenance and reliability projects and capital expenditures associated with MaxSAF™. We anticipate that capital expenditure requirements for the MaxSAF™ project will be funded by MRL, an unrestricted subsidiary of the Company, through cash flows from operations, cash on hand and borrowings under the DOE Facility.
We anticipate that capital expenditure requirements for the MaxSAF TM project will be funded primarily from cash flows from operations generated by MRL, an unrestricted subsidiary of the Company, and borrowings under the DOE Facility.
Our forecasted capital expenditures are primarily related to maintenance and reliability projects and capital expenditures associated with MaxSAF™. We anticipate that capital expenditure requirements for the MaxSAF™ project will be funded by MRL, an unrestricted subsidiary of the Company, through cash flows from operations, cash on hand and borrowings under the DOE Facility.
Financial Results We reported a net loss of $222.0 million in 2024, versus net income of $48.1 million in 2023. We reported Adjusted EBITDA (as defined in Item 7 “Management’s Discussion and Analysis — Non-GAAP Financial Measures”) of $194.8 million in 2024, versus $260.5 million in 2023.
Financial Results We reported a net loss of $33.8 million in 2025, versus net loss of $222.0 million in 2024. We reported Adjusted EBITDA with Tax Attributes (as defined in Item 7 “Management’s Discussion and Analysis — Non-GAAP Financial Measures”) of $293.3 million in 2025, versus $229.3 million in 2024.
Accordingly, EBITDA and, Adjusted EBITDA are only two of several measurements that management utilizes. Moreover, our EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures of another company because all companies may not calculate EBITDA and Adjusted EBITDA in the same manner.
Moreover, our definition of EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes may not be comparable to similarly titled measures of another company because all companies may not calculate EBITDA, Adjusted EBITDA, and Adjusted EBITDA with Tax Attributes in the same manner.
For more information regarding our senior notes, please read Note 8 — “ Long-Term Debt” under Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements” in this Annual Report.
Based on our historical record, we believe that our capital structure will continue to allow us to achieve our business objectives. For more information regarding our senior notes, read Note 8 — “ Long-Term Debt” under Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements” in this Annual Report.
Total liquidity, consisting of cash and available funds under our revolving credit facilities, decreased from $249.8 million at December 31, 2023 to $178.2 million at December 31, 2024. 65 Table of Contents Cash Flows from Operating, Investing and Financing Activities We believe that we have sufficient liquid assets, cash flow from operations, borrowing capacity and adequate access to capital markets to meet our financial commitments, debt service obligations and anticipated capital expenditures for at least the next 12 months.
Cash Flows from Operating, Investing and Financing Activities We believe that we have sufficient liquid assets, cash flow from operations, borrowing capacity and adequate access to capital markets to meet our financial commitments, debt service obligations and anticipated capital expenditures for at least the next 12 months.
Please refer to Note 8 — “Long-Term Debt” in Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements” for additional information. On January 17, 2024 (the “Effective Date”), the Company and J.
Refer to Note 21 — “Subsequent Events” under Part II, Item 8 “Financial Statements — Notes to Consolidated Financial Statements” for further information. Inventory Financing On January 17, 2024 (the “Effective Date”), the Company and J.
Refer to Note 8 — “Long-Term Debt” under Part II, Item 8 “Financial Statements — Notes to Consolidated Financial Statements” for further information regarding the Montana Refinery Asset Financing Arrangement. 2024 Update Outlook and Trends During the fourth quarter of 2024, our business continued to benefit from strong production volumes.
Refer to Note 9 — “Derivatives” under Part II, Item 8 “Financial Statements — Notes to Consolidated Financial Statements” for additional information. 2025 Update Outlook and Trends During the fourth quarter of 2025, our business continued to benefit from strong and reliable operations.
For additional information regarding our MRL asset financing arrangements and MRL Term Loan Credit Agreement, see Note 8 — “ Long-Term Debt” under Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements” in this Annual Report.
For additional information regarding our long-term financing arrangements, refer to Note 8 — “ Long-Term Debt” under Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements” in this Annual Report. To date, our debt balances have not adversely affected our operations or our ability to repay or refinance our indebtedness.
The components of the $20.9 million decrease in Montana/Renewables segment gross profit (loss) in 2024, as compared to 2023, were as follows: Dollar Change (In millions) Year ended December 31, 2023 reported gross profit (loss) $ (32.6) Cost of materials 142.4 LCM / LIFO inventory adjustments 24.2 Volumes 33.8 RINs expense (64.0) Operating costs (10.6) Sales price (146.7) Year ended December 31, 2024 reported gross profit (loss) $ (53.5) The decrease in Montana/Renewables segment gross profit (loss) for the year ended December 31, 2024, as compared to the same period in 2023, was primarily due to the impact of RINs prices.
The components of the $44.7 million decrease in Montana/Renewables segment gross profit (loss) in 2025, as compared to 2024, were as follows (in millions): Dollar Change Year ended December 31, 2024 reported gross profit (loss) $ (53.5) Cost of materials (201.0) LCM / LIFO inventory adjustments 9.8 Volumes 12.4 RINs 41.7 Operating costs (excl.
We believe demand for renewable fuel products will only continue to grow as a result of the increased focus on domestic fuel production, the rapid expansion of corporate decarbonization targets and the benefits thereto for the aviation industry, strategic alignment with the agricultural industry as renewable fuels represent a key end market, broad sustainability initiatives, and governmental mandates and incentives that have been passed or announced by national, state, and provincial jurisdictions across the globe.
We believe long-term demand for renewable fuel products will continue to grow as a result of the increased Federal policy focus on domestic fuel production, expansion of both voluntary and mandatory corporate decarbonization targets, particularly the global aviation industry, strategic alignment with the agricultural industry as a source of renewable feedstocks, broad sustainability initiatives, and Federal, State, Provincial and local governmental mandates and incentives that have been passed or announced in North America and globally.
We enter into derivative contracts for future periods in quantities that do not exceed our projected purchases of crude oil and natural gas and sales of fuel products.
We may also hedge when market conditions exist that we believe to be out of the ordinary and particularly supportive of our financial goals. We enter into derivative contracts for future periods in quantities that do not exceed our projected purchases of crude oil and natural gas and sales of fuel products.
Liquidity Update As of December 31, 2024, we had total liquidity of $178.2 million comprised of $38.1 million of unrestricted cash and $140.1 million of availability under our revolving credit facilities.
Liquidity Update As of December 31, 2025, we had total liquidity of $447.6 million comprised of $125.1 million of unrestricted cash, $80.0 million of restricted cash and $242.5 million of availability under our revolving credit facilities.
The prices of crude oil, specialty products and fuel and renewable fuel products are subject to fluctuations in response to changes in supply, demand, market uncertainties and a variety of factors beyond our control. We monitor these risks and from time-to-time enter into derivative instruments designed to help mitigate the impact of commodity price fluctuations on our business.
The prices of crude oil, specialty products and fuel and renewable fuel products are subject to fluctuations in response to changes in supply, demand, market uncertainties and a variety of factors beyond our control.
The components of the $87.6 million decrease in Specialty Products and Solutions segment sales in 2024, as compared to 2023, were as follows: Dollar Change (In millions) Sales price $ (275.4) Volume 187.8 Total Specialty Products and Solutions segment sales decrease $ (87.6) 61 Table of Contents Specialty Products and Solutions segment sales decreased period over period due to the lower commodity price environment in the current year period, primarily impacting our fuels business.
The components of the $156.3 million decrease in Specialty Products and Solutions segment sales in 2025, as compared to 2024, were as follows (in millions): Dollar Change Sales price $ (196.1) Volume 39.8 Total Specialty Products and Solutions segment sales decrease $ (156.3) Specialty Products and Solutions segment sales decreased period over period primarily due to lower crude oil prices in the current year period.
For the year ended December 31, 2023, other non-recurring expenses included a $50.6 million charge to cost of sales for losses under firm purchase commitments.
For the year ended December 31, 2023, other non-recurring expenses included a $50.6 million charge to cost of sales for losses under firm purchase commitments. (2) Tax attribute amounts reflect 100% of the notional value of CFPCs generated for each respective period presented less any discounts on the sale of CFPCs.
As of December 31, 2024, our revolving credit 54 Table of Contents facilities had a $472.1 million borrowing base, $286.6 million in outstanding borrowings and $45.4 million of outstanding standby letters of credit.
As of December 31, 2025, our revolving credit facilities had a $412.3 million borrowing base, $94.6 million in outstanding borrowings and $75.2 million of outstanding standby letters of credit.
Demand for our products in these businesses remained strong in comparison to historical averages and we continue to leverage the benefits of our fully integrated specialty business in this market. As expected, margins continue to normalize relative to the record highs experienced in the second half of 2022 and early 2023.
Compared to the third quarter, our fuels and asphalt business benefitted from improved commodity margins. Demand for our products in these businesses remained strong in comparison to historical averages and we continue to leverage the benefits of our fully integrated specialty business in this market.
For additional information regarding our revolving credit facility, please read Note 8 — “Long-Term Debt” in Part II, Item 8 “Financial Statements and Supplementary Data — Notes to Consolidated Financial Statements.” Long-Term Financing In addition to our principal sources of short-term liquidity listed above, subject to market conditions, we may meet our cash requirements through the issuance of long-term notes or additional shares of common stock.
Refer to “— Recent Developments — Ninth Amendment to Third Amended and Restated Credit Agreement” for further information. Long-Term Financing In addition to our principal sources of short-term liquidity listed above, subject to market conditions, we may meet our cash requirements through the issuance of long-term notes or additional shares of common stock.
Please read Item 7 “Management’s Discussion and Analysis — Liquidity and Capital Resources” and Part I, Item 1A. “Risk Factors” for additional information. Renewable Fuel Standard Update Along with the broader refining industry, we remain subject to compliance costs under the RFS unless or until we receive a small refinery exemption from the EPA, which we have historically received.
Refer to “— Recent Developments — Ninth Amendment to Third Amended and Restated Credit Agreement” for further information. Renewable Fuel Standard Update Along with the broader refining industry, we remain subject to compliance costs under the RFS unless or until we receive a small refinery exemption from the EPA, which we have historically received.
This segment continues to benefit from strong unit margins, reflective of stabilized input costs in our branded and consumer markets. General and administrative. General and administrative expenses increased $12.5 million, or 9.4%, to $145.5 million in 2024 from $133.0 million in 2023.
This segment continues to benefit from strong unit margins, reflective of stabilized input costs in our branded and consumer markets. The prior year also included $5.8 million of insurance proceeds that did not recur in 2025. General and administrative. General and administrative expenses decreased $21.7 million, or 14.9%, to $123.8 million in 2025 from $145.5 million in 2024.
Prior to 2018, the Company historically received the Small Refinery Exemption after qualifying on the merits. The Company’s petitions for the Small Refinery Exemption for compliance years 2018-2022 were included in blanket denials by EPA across the entire industry. EPA’s denials of Calumet’s 2018-2020 petitions have been overturned in litigation and are back pending with EPA.
As of January 1, 2025, the Company’s petitions for the Small Refinery Exemption for compliance years 2018-2022 were included in blanket denials by EPA across the entire industry; EPA’s denials of Calumet’s 2018-2020 petitions had been overturned in litigation and remanded to EPA; the Company’s cases challenging EPA’s denials for program years 2021 and 2022 were pending in the Fifth Circuit and D.C.
Environmental capital expenditures include asset additions to meet or exceed environmental and operating regulations.
Environmental capital expenditures include asset additions to meet or exceed environmental and operating regulations. Turnaround capital expenditures represent capitalized costs associated with our periodic major maintenance and repairs.
We may from time to time seek to retire or purchase our outstanding debt through cash purchases and/or exchanges for equity securities, in open market purchases, privately negotiated transactions, tender offers or otherwise. Such repurchases or exchanges, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. The amounts involved may be material.
Such repurchases or exchanges, if any, will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. The amounts involved may be material.
In general, we expect that our short-term liquidity needs, including debt service, working capital, replacement and environmental capital expenditures and capital expenditures related to internal growth projects, will be met primarily through cash on hand, projected cash flow from operations, borrowing capacity under our revolving credit facility and asset sales. 64 Table of Contents On January 17, 2024, the Company entered into the Fourth Amendment to its revolving credit facility (the “Credit Agreement”) governing its senior secured revolving credit facility maturing in January 2027, which provides maximum availability of credit under the revolving credit facility of $650.0 million, including a FILO tranche, subject to borrowing base limitations, and includes a $500.0 million incremental uncommitted expansion feature.
In general, we expect that our short-term liquidity needs, including debt service, working capital, replacement and environmental capital expenditures and capital expenditures related to internal growth projects, will be met primarily through cash on hand, projected cash flow from operations, borrowing capacity under our revolving credit facility and asset sales.
Gross Profit. Gross profit decreased $220.9 million, or 48.9%, to $230.8 million in 2024 from $451.7 million in 2023.
Gross Profit. Gross profit increased $14.9 million, or 6.5%, to $245.7 million in 2025 from $230.8 million in 2024.